| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 250.00 | 1 250.00 | | 1 250.00 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 62 159.00 | 60 310.00 | 1 849.00 | 62 159.00 |
AT Other tangible assets | 96 325.00 | 62 282.00 | 34 043.00 | 96 325.00 |
BJ TOTAL (I) | 239 847.00 | 123 842.00 | 116 005.00 | 239 847.00 |
BL Raw materials, supplies | 1 550.00 | | 1 550.00 | 1 550.00 |
BZ Other receivables | 6 275.00 | | 6 275.00 | 6 275.00 |
CF Cash and cash equivalents | 15 572.00 | | 15 572.00 | 15 572.00 |
CH Prepaid expenses | 395.00 | | 395.00 | 395.00 |
CJ TOTAL (II) | 23 791.00 | | 23 791.00 | 23 791.00 |
CO Grand total (0 to V) | 263 638.00 | 123 842.00 | 139 796.00 | 263 638.00 |
CU Other investments | 113.00 | | 113.00 | 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 70 586.00 | 59 424.00 | | 70 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 916.00 | 11 162.00 | | 19 916.00 |
DL TOTAL (I) | 100 502.00 | 80 586.00 | | 100 502.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 8 342.00 | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 195.00 | 10 830.00 | | 1 195.00 |
DX Trade payables and related accounts | 9 873.00 | 13 378.00 | | 9 873.00 |
DY Tax and social security liabilities | 12 384.00 | 8 862.00 | | 12 384.00 |
DZ Fixed asset liabilities and related accounts | 15 806.00 | 15 806.00 | | 15 806.00 |
EC TOTAL (IV) | 39 294.00 | 57 219.00 | | 39 294.00 |
EE Grand total (I to V) | 139 796.00 | 137 805.00 | | 139 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 230 342.00 | | 230 342.00 | 230 342.00 |
FJ Net sales | 230 342.00 | | 230 342.00 | 230 342.00 |
FO Operating subsidies | | | 11.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 553.00 | |
FQ Other income | | | 327.00 | |
FR Total operating income (I) | | | 235 232.00 | |
FU Purchases of raw materials and other supplies | | | 63 273.00 | |
FV Inventory change (raw materials and supplies) | | | 250.00 | |
FW Other purchases and external expenses | | | 84 167.00 | |
FX Taxes, duties, and similar payments | | | 2 797.00 | |
FY Salaries and Wages | | | 49 194.00 | |
FZ Social Security Contributions | | | 3 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 201.00 | |
GE Other Expenses | | | 474.00 | |
GF Total Operating Expenses (II) | | | 211 587.00 | |
GG - OPERATING RESULT (I - II) | | | 23 646.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 397.00 | |
GU Total financial expenses (VI) | | | 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 253.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 253.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -253.00 | | -45.00 |
HK Income tax | 3 289.00 | 1 743.00 | | 3 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 234.00 | 240 564.00 | | 235 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 215 318.00 | 229 402.00 | | 215 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 916.00 | 11 162.00 | | 19 916.00 |
